Savings Plan and Future Cost Estimation for University of Phoenix Central Valley Campus

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$45,482
Monthly savings required$360

How much will it cost to send your child to University of Phoenix Central Valley Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,929.06 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $360.03 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$17,539.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford University of Phoenix Central Valley Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $360.03 $0.00 $0.00 $360.03
2 $360.03 $360.03 $0.00 $2.04 $722.10
3 $722.10 $360.03 $0.00 $4.08 $1,086.21
4 $1,086.21 $360.03 $0.00 $6.14 $1,452.38
5 $1,452.38 $360.03 $0.00 $8.21 $1,820.62
6 $1,820.62 $360.03 $0.00 $10.29 $2,190.94
7 $2,190.94 $360.03 $0.00 $12.39 $2,563.36
8 $2,563.36 $360.03 $0.00 $14.49 $2,937.88
9 $2,937.88 $360.03 $0.00 $16.61 $3,314.52
10 $3,314.52 $360.03 $0.00 $18.74 $3,693.29
11 $3,693.29 $360.03 $0.00 $20.88 $4,074.20
12 $4,074.20 $360.03 $0.00 $23.04 $4,457.27
13 $4,457.27 $360.03 $0.00 $25.20 $4,842.50
14 $4,842.50 $360.03 $0.00 $27.38 $5,229.91
15 $5,229.91 $360.03 $0.00 $29.57 $5,619.51
16 $5,619.51 $360.03 $0.00 $31.77 $6,011.31
17 $6,011.31 $360.03 $0.00 $33.99 $6,405.33
18 $6,405.33 $360.03 $0.00 $36.22 $6,801.58
19 $6,801.58 $360.03 $0.00 $38.46 $7,200.07
20 $7,200.07 $360.03 $0.00 $40.71 $7,600.81
21 $7,600.81 $360.03 $0.00 $42.98 $8,003.82
22 $8,003.82 $360.03 $0.00 $45.25 $8,409.10
23 $8,409.10 $360.03 $0.00 $47.55 $8,816.68
24 $8,816.68 $360.03 $0.00 $49.85 $9,226.56
25 $9,226.56 $360.03 $0.00 $52.17 $9,638.76
26 $9,638.76 $360.03 $0.00 $54.50 $10,053.29
27 $10,053.29 $360.03 $0.00 $56.84 $10,470.16
28 $10,470.16 $360.03 $0.00 $59.20 $10,889.39
29 $10,889.39 $360.03 $0.00 $61.57 $11,310.99
30 $11,310.99 $360.03 $0.00 $63.95 $11,734.97
31 $11,734.97 $360.03 $0.00 $66.35 $12,161.35
32 $12,161.35 $360.03 $0.00 $68.76 $12,590.14
33 $12,590.14 $360.03 $0.00 $71.19 $13,021.36
34 $13,021.36 $360.03 $0.00 $73.62 $13,455.01
35 $13,455.01 $360.03 $0.00 $76.08 $13,891.12
36 $13,891.12 $360.03 $0.00 $78.54 $14,329.69
37 $14,329.69 $360.03 $0.00 $81.02 $14,770.74
38 $14,770.74 $360.03 $0.00 $83.52 $15,214.29
39 $15,214.29 $360.03 $0.00 $86.02 $15,660.34
40 $15,660.34 $360.03 $0.00 $88.55 $16,108.92
41 $16,108.92 $360.03 $0.00 $91.08 $16,560.03
42 $16,560.03 $360.03 $0.00 $93.63 $17,013.69
43 $17,013.69 $360.03 $0.00 $96.20 $17,469.92
44 $17,469.92 $360.03 $0.00 $98.78 $17,928.73
45 $17,928.73 $360.03 $0.00 $101.37 $18,390.13
46 $18,390.13 $360.03 $0.00 $103.98 $18,854.14
47 $18,854.14 $360.03 $0.00 $106.60 $19,320.77
48 $19,320.77 $360.03 $0.00 $109.24 $19,790.04
49 $19,790.04 $360.03 $0.00 $111.90 $20,261.97
50 $20,261.97 $360.03 $0.00 $114.56 $20,736.56
51 $20,736.56 $360.03 $0.00 $117.25 $21,213.84
52 $21,213.84 $360.03 $0.00 $119.95 $21,693.82
53 $21,693.82 $360.03 $0.00 $122.66 $22,176.51
54 $22,176.51 $360.03 $0.00 $125.39 $22,661.93
55 $22,661.93 $360.03 $0.00 $128.13 $23,150.09
56 $23,150.09 $360.03 $0.00 $130.89 $23,641.01
57 $23,641.01 $360.03 $0.00 $133.67 $24,134.71
58 $24,134.71 $360.03 $0.00 $136.46 $24,631.20
59 $24,631.20 $360.03 $0.00 $139.27 $25,130.50
60 $25,130.50 $360.03 $0.00 $142.09 $25,632.62
61 $25,632.62 $360.03 $0.00 $144.93 $26,137.58
62 $26,137.58 $360.03 $0.00 $147.79 $26,645.40
63 $26,645.40 $360.03 $0.00 $150.66 $27,156.09
64 $27,156.09 $360.03 $0.00 $153.54 $27,669.66
65 $27,669.66 $360.03 $0.00 $156.45 $28,186.14
66 $28,186.14 $360.03 $0.00 $159.37 $28,705.54
67 $28,705.54 $360.03 $0.00 $162.31 $29,227.88
68 $29,227.88 $360.03 $0.00 $165.26 $29,753.17
69 $29,753.17 $360.03 $0.00 $168.23 $30,281.43
70 $30,281.43 $360.03 $0.00 $171.22 $30,812.68
71 $30,812.68 $360.03 $0.00 $174.22 $31,346.93
72 $31,346.93 $360.03 $0.00 $177.24 $31,884.20
73 $31,884.20 $360.03 $0.00 $180.28 $32,424.51
74 $32,424.51 $360.03 $0.00 $183.33 $32,967.87
75 $32,967.87 $360.03 $0.00 $186.41 $33,514.31
76 $33,514.31 $360.03 $0.00 $189.49 $34,063.83
77 $34,063.83 $360.03 $0.00 $192.60 $34,616.46
78 $34,616.46 $360.03 $0.00 $195.73 $35,172.22
79 $35,172.22 $360.03 $0.00 $198.87 $35,731.12
80 $35,731.12 $360.03 $0.00 $202.03 $36,293.18
81 $36,293.18 $360.03 $0.00 $205.21 $36,858.42
82 $36,858.42 $360.03 $0.00 $208.40 $37,426.85
83 $37,426.85 $360.03 $0.00 $211.62 $37,998.50
84 $37,998.50 $360.03 $0.00 $214.85 $38,573.38
85 $38,573.38 $360.03 $0.00 $218.10 $39,151.51
86 $39,151.51 $360.03 $0.00 $221.37 $39,732.91
87 $39,732.91 $360.03 $0.00 $224.66 $40,317.60
88 $40,317.60 $360.03 $0.00 $227.96 $40,905.59
89 $40,905.59 $360.03 $0.00 $231.29 $41,496.91
90 $41,496.91 $360.03 $0.00 $234.63 $42,091.57
91 $42,091.57 $360.03 $0.00 $237.99 $42,689.59
92 $42,689.59 $360.03 $0.00 $241.37 $43,290.99
93 $43,290.99 $360.03 $0.00 $244.77 $43,895.79
94 $43,895.79 $360.03 $0.00 $248.19 $44,504.01
95 $44,504.01 $360.03 $0.00 $251.63 $45,115.67
96 $45,115.67 $360.03 $0.00 $255.09 $45,730.79
97 $45,730.79 $360.03 $0.00 $258.57 $46,349.39
98 $46,349.39 $360.03 $0.00 $262.07 $46,971.49
99 $46,971.49 $360.03 $0.00 $265.58 $47,597.10
100 $47,597.10 $360.03 $0.00 $269.12 $48,226.25
101 $48,226.25 $360.03 $0.00 $272.68 $48,858.96
102 $48,858.96 $360.03 $0.00 $276.26 $49,495.25
103 $49,495.25 $360.03 $0.00 $279.85 $50,135.13
104 $50,135.13 $360.03 $0.00 $283.47 $50,778.63
105 $50,778.63 $360.03 $0.00 $287.11 $51,425.77
106 $51,425.77 $360.03 $0.00 $290.77 $52,076.57
107 $52,076.57 $360.03 $0.00 $294.45 $52,731.05
108 $52,731.05 $360.03 $0.00 $298.15 $53,389.23
109 $53,389.23 $360.03 $0.00 $301.87 $54,051.13
110 $54,051.13 $360.03 $0.00 $305.61 $54,716.77
111 $54,716.77 $360.03 $0.00 $309.38 $55,386.18
112 $55,386.18 $360.03 $0.00 $313.16 $56,059.37
113 $56,059.37 $360.03 $0.00 $316.97 $56,736.37
114 $56,736.37 $360.03 $0.00 $320.80 $57,417.20
115 $57,417.20 $360.03 $0.00 $324.65 $58,101.88
116 $58,101.88 $360.03 $0.00 $328.52 $58,790.43
117 $58,790.43 $360.03 $0.00 $332.41 $59,482.87
118 $59,482.87 $360.03 $0.00 $336.32 $60,179.22
119 $60,179.22 $360.03 $0.00 $340.26 $60,879.51
120 $60,879.51 $360.03 $0.00 $344.22 $61,583.76
121 $61,583.76 $360.03 $0.00 $348.20 $62,291.99
122 $62,291.99 $360.03 $0.00 $352.21 $63,004.23
123 $63,004.23 $360.03 $0.00 $356.24 $63,720.50
124 $63,720.50 $360.03 $0.00 $360.28 $64,440.81
125 $64,440.81 $360.03 $0.00 $364.36 $65,165.20
126 $65,165.20 $360.03 $0.00 $368.45 $65,893.68
127 $65,893.68 $360.03 $0.00 $372.57 $66,626.28
128 $66,626.28 $360.03 $0.00 $376.71 $67,363.02
129 $67,363.02 $360.03 $0.00 $380.88 $68,103.93
130 $68,103.93 $360.03 $0.00 $385.07 $68,849.03
131 $68,849.03 $360.03 $0.00 $389.28 $69,598.34
132 $69,598.34 $360.03 $0.00 $393.52 $70,351.89
133 $70,351.89 $360.03 $0.00 $397.78 $71,109.70
134 $71,109.70 $360.03 $0.00 $402.06 $71,871.79
135 $71,871.79 $360.03 $0.00 $406.37 $72,638.19
136 $72,638.19 $360.03 $0.00 $410.71 $73,408.93
137 $73,408.93 $360.03 $0.00 $415.06 $74,184.02
138 $74,184.02 $360.03 $0.00 $419.45 $74,963.50
139 $74,963.50 $360.03 $0.00 $423.85 $75,747.38
140 $75,747.38 $360.03 $0.00 $428.29 $76,535.70
141 $76,535.70 $360.03 $0.00 $432.74 $77,328.47
142 $77,328.47 $360.03 $0.00 $437.23 $78,125.73
143 $78,125.73 $360.03 $0.00 $441.73 $78,927.49
144 $78,927.49 $360.03 $0.00 $446.27 $79,733.79
145 $79,733.79 $360.03 $0.00 $450.83 $80,544.65
146 $80,544.65 $360.03 $0.00 $455.41 $81,360.09
147 $81,360.09 $360.03 $0.00 $460.02 $82,180.14
148 $82,180.14 $360.03 $0.00 $464.66 $83,004.83
149 $83,004.83 $360.03 $0.00 $469.32 $83,834.18
150 $83,834.18 $360.03 $0.00 $474.01 $84,668.22
151 $84,668.22 $360.03 $0.00 $478.73 $85,506.98
152 $85,506.98 $360.03 $0.00 $483.47 $86,350.48
153 $86,350.48 $360.03 $0.00 $488.24 $87,198.75
154 $87,198.75 $360.03 $0.00 $493.03 $88,051.81
155 $88,051.81 $360.03 $0.00 $497.86 $88,909.70
156 $88,909.70 $360.03 $0.00 $502.71 $89,772.44
157 $89,772.44 $360.03 $0.00 $507.59 $90,640.06
158 $90,640.06 $360.03 $0.00 $512.49 $91,512.58
159 $91,512.58 $360.03 $0.00 $517.43 $92,390.04
160 $92,390.04 $360.03 $0.00 $522.39 $93,272.46
161 $93,272.46 $360.03 $0.00 $527.38 $94,159.87
162 $94,159.87 $360.03 $0.00 $532.39 $95,052.29
163 $95,052.29 $360.03 $0.00 $537.44 $95,949.76
164 $95,949.76 $360.03 $0.00 $542.51 $96,852.30
165 $96,852.30 $360.03 $0.00 $547.62 $97,759.95
166 $97,759.95 $360.03 $0.00 $552.75 $98,672.73
167 $98,672.73 $360.03 $0.00 $557.91 $99,590.67
168 $99,590.67 $360.03 $0.00 $563.10 $100,513.80
169 $100,513.80 $360.03 $0.00 $568.32 $101,442.15
170 $101,442.15 $360.03 $0.00 $573.57 $102,375.75
171 $102,375.75 $360.03 $0.00 $578.85 $103,314.63
172 $103,314.63 $360.03 $0.00 $584.16 $104,258.82
173 $104,258.82 $360.03 $0.00 $589.49 $105,208.34
174 $105,208.34 $360.03 $0.00 $594.86 $106,163.23
175 $106,163.23 $360.03 $0.00 $600.26 $107,123.52
176 $107,123.52 $360.03 $0.00 $605.69 $108,089.24
177 $108,089.24 $360.03 $0.00 $611.15 $109,060.42
178 $109,060.42 $360.03 $0.00 $616.64 $110,037.09
179 $110,037.09 $360.03 $0.00 $622.17 $111,019.29
180 $111,019.29 $360.03 $0.00 $627.72 $112,007.04
181 $112,007.04 $360.03 $0.00 $633.30 $113,000.37
182 $113,000.37 $360.03 $0.00 $638.92 $113,999.32
183 $113,999.32 $360.03 $0.00 $644.57 $115,003.92
184 $115,003.92 $360.03 $0.00 $650.25 $116,014.20
185 $116,014.20 $360.03 $0.00 $655.96 $117,030.19
186 $117,030.19 $360.03 $0.00 $661.71 $118,051.93
187 $118,051.93 $360.03 $0.00 $667.48 $119,079.44
188 $119,079.44 $360.03 $0.00 $673.29 $120,112.76
189 $120,112.76 $360.03 $0.00 $679.14 $121,151.93
190 $121,151.93 $360.03 $0.00 $685.01 $122,196.97
191 $122,196.97 $360.03 $0.00 $690.92 $123,247.92
192 $123,247.92 $360.03 $0.00 $696.86 $124,304.81
193 $124,304.81 $360.03 $0.00 $702.84 $125,367.68
194 $125,367.68 $360.03 $0.00 $708.85 $126,436.56
195 $126,436.56 $360.03 $0.00 $714.89 $127,511.48
196 $127,511.48 $360.03 $0.00 $720.97 $128,592.48
197 $128,592.48 $360.03 $0.00 $727.08 $129,679.59
198 $129,679.59 $360.03 $0.00 $733.23 $130,772.85
199 $130,772.85 $360.03 $0.00 $739.41 $131,872.29
200 $131,872.29 $360.03 $0.00 $745.63 $132,977.95
201 $132,977.95 $360.03 $0.00 $751.88 $134,089.86
202 $134,089.86 $360.03 $0.00 $758.16 $135,208.05
203 $135,208.05 $360.03 $0.00 $764.49 $136,332.57
204 $136,332.57 $360.03 $0.00 $770.84 $137,463.44
205 $137,463.44 $360.03 $0.00 $777.24 $138,600.71
206 $138,600.71 $360.03 $0.00 $783.67 $139,744.41
207 $139,744.41 $360.03 $0.00 $790.14 $140,894.58
208 $140,894.58 $360.03 $0.00 $796.64 $142,051.25
209 $142,051.25 $360.03 $0.00 $803.18 $143,214.46
210 $143,214.46 $360.03 $0.00 $809.76 $144,384.25
211 $144,384.25 $360.03 $0.00 $816.37 $145,560.65
212 $145,560.65 $360.03 $0.00 $823.02 $146,743.70
213 $146,743.70 $360.03 $0.00 $829.71 $147,933.44
214 $147,933.44 $360.03 $0.00 $836.44 $149,129.91
215 $149,129.91 $360.03 $0.00 $843.20 $150,333.14
216 $150,333.14 $360.03 $0.00 $850.01 $151,543.18
217 $151,543.18 $360.03 $42,209.69 $856.85 $110,550.37
218 $110,550.37 $360.03 $0.00 $625.07 $111,535.47
219 $111,535.47 $360.03 $0.00 $630.64 $112,526.14
220 $112,526.14 $360.03 $0.00 $636.24 $113,522.41
221 $113,522.41 $360.03 $0.00 $641.87 $114,524.31
222 $114,524.31 $360.03 $0.00 $647.54 $115,531.88
223 $115,531.88 $360.03 $0.00 $653.23 $116,545.14
224 $116,545.14 $360.03 $0.00 $658.96 $117,564.13
225 $117,564.13 $360.03 $0.00 $664.72 $118,588.88
226 $118,588.88 $360.03 $0.00 $670.52 $119,619.43
227 $119,619.43 $360.03 $0.00 $676.35 $120,655.81
228 $120,655.81 $360.03 $0.00 $682.21 $121,698.05
229 $121,698.05 $360.03 $44,320.18 $688.10 $78,426.00
230 $78,426.00 $360.03 $0.00 $443.43 $79,229.46
231 $79,229.46 $360.03 $0.00 $447.97 $80,037.46
232 $80,037.46 $360.03 $0.00 $452.54 $80,850.03
233 $80,850.03 $360.03 $0.00 $457.14 $81,667.20
234 $81,667.20 $360.03 $0.00 $461.76 $82,488.99
235 $82,488.99 $360.03 $0.00 $466.40 $83,315.42
236 $83,315.42 $360.03 $0.00 $471.08 $84,146.53
237 $84,146.53 $360.03 $0.00 $475.78 $84,982.34
238 $84,982.34 $360.03 $0.00 $480.50 $85,822.87
239 $85,822.87 $360.03 $0.00 $485.25 $86,668.15
240 $86,668.15 $360.03 $0.00 $490.03 $87,518.21
241 $87,518.21 $360.03 $46,536.19 $494.84 $41,836.89
242 $41,836.89 $360.03 $0.00 $236.55 $42,433.47
243 $42,433.47 $360.03 $0.00 $239.93 $43,033.43
244 $43,033.43 $360.03 $0.00 $243.32 $43,636.78
245 $43,636.78 $360.03 $0.00 $246.73 $44,243.54
246 $44,243.54 $360.03 $0.00 $250.16 $44,853.73
247 $44,853.73 $360.03 $0.00 $253.61 $45,467.37
248 $45,467.37 $360.03 $0.00 $257.08 $46,084.48
249 $46,084.48 $360.03 $0.00 $260.57 $46,705.08
250 $46,705.08 $360.03 $0.00 $264.08 $47,329.19
251 $47,329.19 $360.03 $0.00 $267.61 $47,956.83
252 $47,956.83 $360.03 $0.00 $271.15 $48,588.01
253 $48,588.01 $0.00 $48,863.00 $274.72 ($0.27)